XML 79 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Stockholders’ Equity (Deficit) - USD ($)
Series A Preferred [Member]
Series B Preferred [Member]
Series B-1 Preferred [Member]
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning Balance, Amount at Jun. 30, 2012 $ 6,857 $ 4,119   $ 120,874 $ 37,763,196 $ (32,584,925) $ 5,310,121
Beginning Balance, Shares at Jun. 30, 2012 685,671 411,927   12,087,431      
Conversion of Preferred stock, Amount $ (7,336)     $ 24,454 (17,118)    
Conversion of Preferred stock, Shares (733,605)     2,445,371      
Redemption of Preferred stock, Amount $ (22)       (21,698)   $ (21,720)
Redemption of Preferred stock, Shares (2,172)            
Stock issued for:              
Compensation, Amount       $ 2,770 783,573   786,343
Compensation, Shares       276,988      
Cash, Amount       $ 12,881 $ 4,306,780   $ 4,319,661
Cash, Shares       1,288,096      
Charitable Contribution, Amount              
Preferred Dividends-Declared           $ (911,580) $ (911,580)
Exercise of Options/Warrants, Amount       $ 306 $ (306)    
Exercise of Options/Warrants, Shares       30,644      
Net Income (loss)           $ 257,487 $ 257,487
Ending Balance, Amount at Jun. 30, 2013   $ 4,119   $ 161,285 $ 43,314,986 $ (33,239,018) 10,241,372
Ending Balance, Shares at Jun. 30, 2013   411,927   16,128,530      
Stock issued for:              
Compensation, Amount       $ 3,124 1,089,574   1,092,698
Compensation, Shares       312,364      
Cash, Amount       $ 2,771 1,659,922   1,662,693
Cash, Shares       277,092      
Charitable Contribution, Amount       $ 150 $ 96,750   96,900
Charitable Contribution, Shares       15,000      
Preferred Dividends-Declared           $ (617,891) (617,891)
Exercise of Options/Warrants, Amount       $ 1,950 $ 631,504   633,454
Exercise of Options/Warrants, Shares       195,039      
Net Income (loss)           $ (2,490,145) (2,490,145)
Ending Balance, Amount at Jun. 30, 2014   $ 4,119   $ 169,280 $ 46,792,736 36,347,054 $ 10,619,081
Ending Balance, Shares at Jun. 30, 2014   411,927   16,928,025      
Series B Restructure, Amount   $ 2,142     2,139,838 $ (2,141,980)  
Series B Restructure, Shares   214,198          
Series B Redemption, Amount   $ (7)     (7,493)   $ (7,500)
Series B Redemption, Shares   (750)          
Stock issued for:              
Compensation, Amount     $ 300 $ 3,664 2,156,229   2,160,193
Compensation, Shares     30,000 366,033      
Cash, Amount       $ 6,931 7,802,664   7,802,664
Charitable Contribution, Amount       $ 150 157,800   157,950
Charitable Contribution, Shares       15,000      
Preferred Dividends - PIK       $ 150 157,800   157,950
Acquisition, Amount       $ 8,734 $ 10,813,162   $ 10,821,896
Acquisition, Shares       873,438     10,821,897
Preferred Dividends-Declared           $ (568,821) $ (568,821)
Net Income (loss)           (3,849,773) (3,849,773)
Ending Balance, Amount at Jun. 30, 2015   $ 6,254 $ 742 $ 188,759 $ 70,296,496 $ (42,907,628) $ 27,584,623
Ending Balance, Shares at Jun. 30, 2015   625,375 74,200 18,875,586